&Do Holdings Co (TSE:3457) Cyclically Adjusted Book per Share: 円615.54 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3457 &Do Holdings Co Ltd TSE:3457
76 GF Score
Price 円931.00
GF Value 円834.86
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

What is &Do Holdings Co Cyclically Adjusted Book per Share?

&Do Holdings Co TSE:3457 -5.19% 76 Cyclically Adjusted Book per Share is 円615.54 as of Dec. 2025. GuruFocus rates TSE:3457 with a GF Score™ of 76/100 and a GF Value™ of 円834.86 (Modestly Overvalued). The stock has 7 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

&Do Holdings Co's adjusted book value per share for the three months ended in Dec. 2025 was 円883.219. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is 円615.54 for the trailing ten years ended in Dec. 2025.

Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Book Growth Rate using Cyclically Adjusted Book per Share data.

As of today (2026-07-14), &Do Holdings Co's current stock price is 円931.00. &Do Holdings Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円615.54. &Do Holdings Co's Cyclically Adjusted PB Ratio of today is 1.51.

During the past 12 years, the highest Cyclically Adjusted PB Ratio of &Do Holdings Co was 2.51. The lowest was 1.54. And the median was 1.83.


&Do Holdings Co  (TSE:3457) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

&Do Holdings Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=931.00/615.54
=1.51

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 12 years, the highest Cyclically Adjusted PB Ratio of &Do Holdings Co was 2.51. The lowest was 1.54. And the median was 1.83.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


&Do Holdings Co Cyclically Adjusted Book per Share Related Terms


&Do Holdings Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for &Do Holdings Co's Cyclically Adjusted Book per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

&Do Holdings Co Cyclically Adjusted Book per Share Chart

&Do Holdings Co Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 569.80

&Do Holdings Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Book per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 545.89 569.80 590.91 615.54 0.00

TSE:3457 vs CBRE, BEKE, JLL: Cyclically Adjusted Book per Share Comparison

For the Real Estate Services subindustry, &Do Holdings Co's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


&Do Holdings Co Cyclically Adjusted PB Ratio vs Real Estate Industry

For the Real Estate industry and Real Estate sector, &Do Holdings Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where &Do Holdings Co's Cyclically Adjusted PB Ratio falls into.


TSE:3457
76GF Score
&Do Holdings Co Ltd TSE:3457
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

&Do Holdings Co Cyclically Adjusted Book per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, &Do Holdings Co's adjusted Book Value per Share data for the three months ended in Dec. 2025 was:

Adj_Book= Book Value per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=883.219/113.0000*113.0000
=883.219

Current CPI (Dec. 2025) = 113.0000.

&Do Holdings Co Quarterly Data

Book Value per Share CPI Adj_Book
201512 110.636 98.100 127.440
201603 119.209 97.900 137.596
201606 127.991 98.100 147.431
201609 128.483 98.000 148.149
201612 141.186 98.400 162.134
201703 150.530 98.100 173.393
201706 163.510 98.500 187.580
201709 168.544 98.800 192.768
201712 359.702 99.400 408.917
201803 374.411 99.200 426.496
201806 499.653 99.200 569.161
201809 492.938 99.900 557.578
201812 512.952 99.700 581.380
201903 540.739 99.700 612.874
201906 579.529 99.800 656.180
201909 541.811 100.100 611.635
201912 558.137 100.500 627.557
202003 574.618 100.300 647.376
202006 594.082 99.900 671.985
202009 583.713 99.900 660.256
202012 615.240 99.300 700.122
202103 614.857 99.900 695.484
202106 658.502 99.500 747.846
202109 629.565 100.100 710.698
202112 667.028 100.100 752.989
202203 668.287 101.100 746.948
202206 707.933 101.800 785.820
202209 682.290 103.100 747.806
202212 731.357 104.100 793.884
202303 755.648 104.400 817.895
202306 786.601 105.200 844.923
202309 770.526 106.200 819.863
202312 812.544 106.800 859.714
202403 817.117 107.200 861.327
202406 866.523 108.200 904.964
202412 880.287 110.700 898.577
202503 900.900 111.100 916.307
202506 925.891 111.700 936.667
202509 880.643 112.000 888.506
202512 883.219 113.000 883.219

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of 円615.54 mean?
&Do Holdings Co (TSE:3457) has a Cyclically Adjusted Book per Share of 円615.54 as of Dec. 2025. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on &Do Holdings Co and its competitors.
Is &Do Holdings Co's Cyclically Adjusted Book per Share too high?
&Do Holdings Co's current Cyclically Adjusted Book per Share is 円615.54. Overall, &Do Holdings Co has a GF Score™ of 76/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does &Do Holdings Co's Cyclically Adjusted Book per Share compare to CBRE and BEKE?
&Do Holdings Co's Cyclically Adjusted Book per Share of 円615.54 can be compared against companies in the Real Estate industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Book per Share for a Real Estate company?
A good Cyclically Adjusted Book per Share depends on the Real Estate industry context. However, Cyclically Adjusted Book per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on &Do Holdings Co and its competitors. &Do Holdings Co's current Cyclically Adjusted Book per Share is 円615.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is &Do Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, &Do Holdings Co (TSE:3457) is currently considered Modestly Overvalued. The stock's GF Value™ is 円834.86, compared to a current price of 円931.00 — trading 11.5% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円615.54. &Do Holdings Co's overall GF Score™ is 76/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For &Do Holdings Co (TSE:3457), the current Cyclically Adjusted Book per Share is 円615.54 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is &Do Holdings Co (TSE:3457) Overvalued in 2026?

Based on GuruFocus' analysis, &Do Holdings Co stock appears to be overvalued. The current stock price of 円931.00 is trading 11.5% above its estimated GF Value™ of 円834.86. GuruFocus considers &Do Holdings Co to be Modestly Overvalued.

Key valuation signals for TSE:3457:

  • Cyclically Adjusted Book per Share: 円615.54
  • GF Value™: 円834.86 vs. price of 円931.00 (11.5% above fair value)
  • GF Score™: 76/100 with 7 warning signs

No single metric tells the full story. See the TSE:3457 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


&Do Holdings Co Business Description

Address 670, Tearamizucho, Karasuma-dori Nishiki-koji, Nakagyo-ku, Kyoto, JPN, 604-8152
&Do Holdings Co Ltd provides various services and consulting to franchised shops for buying and selling real estate. The company is also involved in the renovation business, which includes general refurbishment, planning, design, and construction of extensions and alterations; acquisition, renovation, and resale of pre-owned housing and real estate; planning and sale of newly constructed houses; sale and development of building lots; and acquisition and sale of revenue-generating and investment real estate. In addition, it engages in the planning and management of house leases, house leasebacks, and asset leasebacks; and management of leasing on blocks of revenue-generating condominiums, buildings, classified-ownership condominiums, and detached houses.
76GF Score

Get the complete analysis for TSE:3457

Cyclically Adjusted Book per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円931.00
Price
円834.86
GF Value